[NATWIDE] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -12.15%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,160 72,286 70,346 66,186 66,048 62,448 58,844 4.16%
PBT 6,837 6,693 6,664 8,248 8,062 8,354 10,146 -6.36%
Tax -1,622 -1,868 -2,129 -2,425 -1,978 -2,338 -2,841 -8.91%
NP 5,214 4,825 4,534 5,822 6,084 6,016 7,305 -5.46%
-
NP to SH 5,214 4,825 4,534 5,822 6,084 6,016 7,305 -5.46%
-
Tax Rate 23.72% 27.91% 31.95% 29.40% 24.53% 27.99% 28.00% -
Total Cost 69,945 67,461 65,812 60,364 59,964 56,432 51,538 5.21%
-
Net Worth 67,991 67,261 55,824 53,245 50,223 30,787 46,854 6.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,005 1,984 1,717 - - - - -
Div Payout % 38.46% 41.12% 37.88% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 67,991 67,261 55,824 53,245 50,223 30,787 46,854 6.39%
NOSH 60,169 59,523 42,941 42,940 42,925 26,541 18,893 21.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.94% 6.68% 6.45% 8.80% 9.21% 9.63% 12.41% -
ROE 7.67% 7.17% 8.12% 10.94% 12.11% 19.54% 15.59% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 124.91 121.44 163.82 154.14 153.87 235.29 311.46 -14.11%
EPS 8.67 8.11 10.56 13.56 14.17 22.67 38.67 -22.04%
DPS 3.33 3.33 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.30 1.24 1.17 1.16 2.48 -12.27%
Adjusted Per Share Value based on latest NOSH - 42,874
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.99 58.66 57.08 53.71 53.59 50.67 47.75 4.16%
EPS 4.23 3.92 3.68 4.72 4.94 4.88 5.93 -5.47%
DPS 1.63 1.61 1.39 0.00 0.00 0.00 0.00 -
NAPS 0.5517 0.5458 0.453 0.4321 0.4075 0.2498 0.3802 6.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 1.52 1.88 2.10 1.68 1.95 2.17 -
P/RPS 0.95 1.25 1.15 1.36 1.09 0.83 0.70 5.21%
P/EPS 13.73 18.75 17.80 15.49 11.85 8.60 5.61 16.07%
EY 7.28 5.33 5.62 6.46 8.44 11.62 17.82 -13.85%
DY 2.80 2.19 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.35 1.45 1.69 1.44 1.68 0.88 2.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 17/02/04 28/02/03 21/02/02 16/02/01 -
Price 1.16 1.40 1.90 2.10 1.50 1.81 4.20 -
P/RPS 0.93 1.15 1.16 1.36 0.97 0.77 1.35 -6.01%
P/EPS 13.38 17.27 17.99 15.49 10.58 7.99 10.86 3.53%
EY 7.47 5.79 5.56 6.46 9.45 12.52 9.21 -3.42%
DY 2.87 2.38 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.24 1.46 1.69 1.28 1.56 1.69 -7.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment